Sambhaav Media Income Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Operating Revenue	431.01	418.71	399.57	403.33	339.74
Other Revenue	-	0.04	0.04	0.04	0.04
Revenue	431.01	418.75	399.61	403.36	339.78
Revenue Growth (YoY)	2.93%	4.79%	-0.93%	18.71%	-19.26%
Cost of Revenue	222.26	287.4	263.22	268.87	240.68
Gross Profit	208.75	131.35	136.39	134.49	99.1
Selling, General & Admin	-	3.09	2.81	4.73	6.94
Other Operating Expenses	154.19	67.66	71.88	70.91	81.06
Operating Expenses	198.56	126.05	127.82	132.72	140.49
Operating Income	10.19	5.3	8.57	1.77	-41.39
Interest Expense	-11.3	-10.02	-21.36	-26.58	-17.41
Interest & Investment Income	-	10.75	19.11	18.42	18.98
Earnings From Equity Investments	0.24	-	-0.83	0.7	0.59
Other Non Operating Income (Expenses)	10.76	-0.45	1.62	-0.29	-0.2
EBT Excluding Unusual Items	9.9	5.58	7.12	-5.98	-39.44
Gain (Loss) on Sale of Investments	-	-	0.61	0.04	0.38
Gain (Loss) on Sale of Assets	-	-	1.82	-	-
Other Unusual Items	-	-	3.42	2.21	-
Pretax Income	9.9	5.58	12.97	-3.73	-39.06
Income Tax Expense	9.08	2.45	-1.03	8.73	-9.48
Earnings From Continuing Operations	0.82	3.13	14	-12.46	-29.58
Earnings From Discontinued Operations	-	-3.73	-8.18	-13.56	29.72
Net Income to Company	0.82	-0.6	5.82	-26.02	0.14
Minority Interest in Earnings	1.54	-	-	-	-
Net Income	2.36	-0.6	5.82	-26.02	0.14
Net Income to Common	2.36	-0.6	5.82	-26.02	0.14
Shares Outstanding (Basic)	236	191	191	191	191
Shares Outstanding (Diluted)	236	191	191	191	191
Shares Change (YoY)	23.65%	-	-	-	-
EPS (Basic)	0.01	-0.00	0.03	-0.14	0.00
EPS (Diluted)	0.01	-0.00	0.03	-0.14	0.00
Free Cash Flow	75.29	182.81	77.99	-15.13	77.68
Free Cash Flow Per Share	0.32	0.96	0.41	-0.08	0.41
Gross Margin	48.43%	31.37%	34.13%	33.34%	29.17%
Operating Margin	2.36%	1.26%	2.15%	0.44%	-12.18%
Profit Margin	0.55%	-0.14%	1.46%	-6.45%	0.04%
Free Cash Flow Margin	17.47%	43.66%	19.52%	-3.75%	22.86%
EBITDA	54.56	50.52	34.76	27.84	-12.52
EBITDA Margin	12.66%	12.06%	8.70%	6.90%	-3.69%
D&A For EBITDA	44.36	45.22	26.19	26.06	28.87
EBIT	10.19	5.3	8.57	1.77	-41.39
EBIT Margin	2.36%	1.26%	2.15%	0.44%	-12.18%
Effective Tax Rate	91.72%	43.84%	-	-	-
Revenue as Reported	441.77	434.26	427.7	428.22	366.93
Advertising Expenses	-	1.56	1.31	4.34	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.